Payment Analysis
951.67CAD/monthin Scarborough, ON
- 951.67 CAD/month
- 439.23 CAD/bi-weekly
- 219.62 CAD/week
- 11,420.04 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 1,075.39 CAD/month
- 496.33 CAD/bi-weekly
- 248.17 CAD/week
- 12,904.65 CAD/year
Lease Takeover/Buyout Analysis
The Lease Takeover Analysis (LTA) "Leasing Purposes" section is an impartial review made by a Lease Takeover Specialist from LeaseCosts Canada Inc. and should be used as reference. (Learn more about the LTA)
For Leasing Purposes
With this deal, you are saving:
7,789 ~ 8,689 CAD
compared to leasing a BRAND NEW:
- 2024 BMW X3 xDrive30i Base
- for 36 months
- in Ontario
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,002 |
|---|---|
| This Contract (CAD/month) | 952 |
| Monthly Difference | 51 CAD/month |
| Remaining Term | x 39 months |
| Total Monthly Difference | = 1,989 CAD |
| + Cash Incentive** (CAD) | + 5,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 7,789 ~ 8,689 |
| ** "Cash Incentive" is not just a saving, it is physical money. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
60,290 CAD
- Total Vehicle Debt: 73,855 CAD
- Paid so Far: 8,565 CAD (11% Paid)
- Remaining Lease Payments: 37,115 CAD
- Residual Value: 28,175 CAD
- Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 8,565 CAD Total Vehicle Value: 73,855 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 37,115 CAD
Term Paid so Far: 8,565 CAD Residual Value: 28,175 CAD
Cost to Own
Already Paid: 8,565 CAD (11%)
Cash Incentive: 5,000 CAD Buyout Price Today: 60,290 CAD
Interested on financing the vehicle? This section automatically calculates the following scenarios: (Learn more about this financial analysis)
Finance the remaining Debt Today
Remaining Term + Residual Value: 60,290 CAD
- 4.9%Interest Rate x 48 months
- 1,386 CAD/month + tax
- Total Payable: 66,514 CAD
- Total Interest: 6,224 CAD
- 8.9%Interest Rate x 48 months
- 1,497 CAD/month + tax
- Total Payable: 71,878 CAD
- Total Interest: 11,588 CAD
- 14.9%Interest Rate x 48 months
- 1,675 CAD/month + tax
- Total Payable: 80,394 CAD
- Total Interest: 20,103 CAD
At the end of the Lease Contract
Residual Value: 28,175 CAD (in 39 months)
- 4.9%Interest Rate x 48 months
- 648 CAD/month + tax
- Total Payable: 31,084 CAD
- Total Interest: 2,909 CAD
- 8.9%Interest Rate x 48 months
- 700 CAD/month + tax
- Total Payable: 33,590 CAD
- Total Interest: 5,415 CAD
- 14.9%Interest Rate x 48 months
- 783 CAD/month + tax
- Total Payable: 37,570 CAD
- Total Interest: 9,395 CAD
Business Vehicle Analysis
This section is very important if you are interested in the vehicle for Uber, Lyft, Turo, Getaround, vehicle rental or for a business. (Learn more about this section)
Distance Analysis
Cost to drive 100km: (CAD)
66.96
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
27.07
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
283.80
- km/week
- without any
- additional costs
Seller Contact Info
- Name: LIJO GEORGE PERUMPALLIL
- Location: Scarborough, ON
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
Very clean excellent condition inside and out
Wireless phone charger
Digital cockpit professional
Front full Paint protection film done for $1100
4 year FREE oil & maintenance from BMW
Similar Listings in Toronto
+ 1,000 cash
SAVE ~6,300 CAD
2020 Jeep
Wrangler Unlimited Sahara Automatique AWD
Payment Details
- Current Payment: 678 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 595 CAD/month + tax
- Residual Value: 34,450 CAD
- Months to End: 12 months (May, 2025)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 72,000 km total
- Available Now: 22,000 km/year (1,833 per month)
Deal Special Perks
+ 6,000 cash
2022 BMW
X5 xDrive40i Sports Activity Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage
Payment Details
- Current Payment: 1,443 CAD/month + tax
- Required Payment: 6,000 CAD
- Payment Including Incentive: 1,904 CAD/month + tax
- Original Downpayment: 12,399 CAD
- Residual Value: 45,150 CAD
- Months to End: 13 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 17,454 km/year
- Current Odometer: 16,000 km total
- Available Now: 33,565 km/year (2,797 per month)
- Excess Km Cost: 0.25 CAD/km
+ 2,000 cash
SAVE ~21,600 CAD
2022 BMW
X5 M50 Automatique AWD Premium Package, Technology Package
Payment Details
- Current Payment: 1,837 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 1,742 CAD/month + tax
- Residual Value: 45,448 CAD
- Months to End: 21 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 28,000 km total
- Available Now: 29,714 km/year (2,476 per month)
- Excess Km Cost: 0.25 CAD/km
Deal Special Perks
SAVE ~3,800 CAD
2022 Nissan
Rouge Platinum Automatique AWD Tricare Hazard Protect
Payment Details
- Current Payment: 745 CAD/month + tax
- Original Downpayment: 2,000 CAD
- Residual Value: 16,707 CAD
- Months to End: 38 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 18,000 km total
- Available Now: 25,368 km/year (2,114 per month)
Deal Special Perks
+ 30,000 cash
SAVE ~-6,900 CAD
2022 Acura
MDX SH-AWD Platinum Elite Automatique AWD Acura 20” Wheel Glint Black Rims
Payment Details
- Current Payment: 478 CAD/month + tax
- Required Payment: 30,000 CAD
- Payment Including Incentive: 1,782 CAD/month + tax
- Original Downpayment: 32,000 CAD
- Residual Value: 18,720 CAD
- Months to End: 23 months (May, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,644 km total
- Available Now: 37,229 km/year (3,102 per month)
Deal Special Perks
2022 Hyundai
venue Automatique 2WD
Payment Details
- Current Payment: 418 CAD/month + tax
- Original Downpayment: 167 CAD
- Residual Value: 10,959 CAD
- Months to End: 26 months (Aug, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 72,000 km total
- Available Now: 11,077 km/year (923 per month)
- Excess Km Cost: 0.12 CAD/km
